₩10,470.00 ($7.79)

+10.00 (+0.10%)

Weekly Expected Move ±2.4%

₩9974 ₩10222 ₩10470 ₩10718 ₩10966

KSC · Consumer Cyclical · Apparel - Footwear & Accessories · Tech Score Sell · Power 38 · ₩209.7B mcap · 8M float · 0.435% daily turnover

Revenue

$504.9B +1.6% ▲

5Y CAGR: +5.7%

Gross Profit

$109.1B -15.2% ▼

5Y CAGR: +9.3%

Operating Income

$53.9B -29.6% ▼

Net Income

$33.5B -44.8% ▼

EPS (Diluted)

$1578.72 -42.9% ▼

EBITDA

$62.0B -32.0% ▼

5Y CAGR: +123.8%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$371.1B	$475.9B	$417.7B	$497.0B	$504.9B
YoY Growth	-3.1%	+28.2%	-12.2%	+19.0%	+1.6%
Cost of Revenue	$303.2B	$380.9B	$321.6B	$368.4B	$395.8B
Gross Profit	$67.9B	$95.0B	$96.2B	$128.6B	$109.1B
Gross Margin	18.3%	20.0%	23.0%	25.9%	21.6%
R&D Expenses	$1.7B	$1.3B	$0	$1.8B	$0
SG&A Expenses	$22.9B	$20.8B	$16.9B	$21.8B	$0
Operating Expenses	$43.6B	$44.9B	$40.1B	$52.1B	$55.2B
Operating Income	$23.2B	$50.3B	$55.7B	$76.5B	$53.9B
Operating Margin	6.3%	10.6%	13.3%	15.4%	10.7%
Interest Expense	$2.7B	$3.4B	$4.3B	$3.7B	$4.7B
Income Before Tax	$29.2B	$54.8B	$51.9B	$81.5B	$48.0B
Tax Expense	$10.1B	$9.9B	$11.3B	$21.2B	$14.8B
Net Income	$19.2B	$45.3B	$41.3B	$60.7B	$33.5B
Net Margin	5.2%	9.5%	9.9%	12.2%	6.6%
EPS (Diluted)	$793.72	$1877.95	$1801.75	$2764.00	$1578.72
EBITDA	$37.9B	$64.6B	$62.1B	$91.1B	$62.0B
Shares Outstanding	24M	24M	23M	22M	21M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$128.8B	$133.5B	$134.2B	$122.1B	$134.4B	$114.2B	$130.1B	$126.5B
Cost of Revenue	$97.4B	$98.0B	$101.3B	$93.6B	$107.7B	$92.8B	$102.4B	$96.2B
Gross Profit	$31.4B	$35.5B	$32.9B	$28.5B	$26.7B	$21.5B	$27.6B	$30.3B
Gross Margin	24.4%	26.6%	24.5%	23.3%	19.9%	18.8%	21.3%	23.9%
R&D Expenses	$178M	$1.3B	$455M	$537M	$0	$0	$438M	$427M
SG&A Expenses	$6.0B	$6.3B	$6.7B	$7.1B	$6.3B	$5.8B	$6.7B	$13.2B
Operating Expenses	$13.3B	$16.9B	$13.9B	$14.2B	$13.8B	$14.0B	$15.1B	$13.9B
Operating Income	$18.2B	$18.5B	$19.0B	$14.3B	$12.9B	$7.7B	$12.5B	$16.4B
Operating Margin	14.1%	13.8%	14.2%	11.7%	9.6%	6.7%	9.6%	12.9%
Interest Expense	$1.2B	$420M	$1.5B	$1.5B	$1.4B	$371M	$1.2B	$1.2B
Income Before Tax	$17.4B	$22.2B	$17.3B	$10.7B	$13.0B	$7.0B	$14.6B	$13.5B
Tax Expense	$4.1B	$6.0B	$4.2B	$4.1B	$4.0B	$2.5B	$1.7B	$4.4B
Net Income	$13.5B	$16.3B	$13.4B	$6.8B	$8.9B	$4.5B	$13.0B	$9.1B
Net Margin	10.5%	12.2%	10.0%	5.6%	6.6%	3.9%	10.0%	7.2%
EPS (Diluted)	$623.00	$765.41	$620.00	$319.00	$423.00	$209.37	$636.67	$454.01
EBITDA	$20.2B	$24.3B	$20.6B	$14.1B	$16.5B	$10.8B	$14.7B	$18.5B
Shares Outstanding	22M	21M	22M	21M	21M	22M	20M	20M

035150.KS KSC